VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
MLIMueller Industries, Inc.
$128.20$14.2B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksMLICash Flow

Mueller Industries, Inc. (MLI) Cash Flow Statement

30Y historyFree accessUpdated daily

Operating cash flow to net income conversion was pressured to 0.33 in 2026Q1 due to a $155.0 million outflow in working capital, highlighting the cyclical sensitivity of the company's cash generation.

MLI Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations721.63M755.44M645.91M672.77M723.94M311.7M245.07M200.54M167.89M43.99M157.78M159.61M90.61M128.51M108.3M153.75M56.36M77.39M180.93M185.84M64.54M109.44M154.76M73.67M125.72M125.77M118.47M164.8M98.9M52.9M78.7M
Operating CF Margin %-18.08%17.14%19.67%18.18%8.27%10.22%8.25%6.69%1.94%7.68%7.6%3.83%5.95%4.95%6.36%2.74%5%7.07%6.89%2.57%6.33%11.22%7.37%13.19%12.04%9.82%14.1%10.64%5.95%10.96%
Operating CF Growth %94.17%16.96%-3.99%-7.07%132.26%27.19%22.2%19.45%281.62%-72.12%-1.15%76.16%-29.5%18.67%-29.56%172.81%-27.18%-57.23%-2.64%187.96%-41.03%-29.28%110.08%-41.4%-0.04%6.15%-28.11%66.63%86.96%-32.78%43.09%
Net Income846.78M765.19M617.54M602.9M662.82M475.12M143.65M106.23M106.82M87.01M99.75M88.41M102.53M173.29M83.67M87.09M87.53M4.67M80.81M115.47M148.87M89.22M79.42M44.22M71.18M66.95M92.69M99.3M75.4M69.8M61.2M
Depreciation & Amortization68.09M68.56M53.13M39.95M44.09M45.66M45.16M43.01M39.87M34.25M35.7M35.04M34.08M32.69M31.93M37.26M40.65M41.76M44.88M44.48M41.85M40.86M40.64M38.95M37.44M42.08M37.46M37M24.9M21M18.5M
Stock-Based Compensation21.51M26.76M26.79M23.13M17.8M9.82M8.57M8.74M8.04M7.45M6.39M6.24M6.26M5.7M6.14M3.48M2.88M2.63M2.92M000000000000
Deferred Taxes6.95M6.57M-867K4.79M-3.88M7.41M-4.05M-428K170K-3.16M7M-7.21M-6.5M19.21M-1.28M-5.04M-6.63M-2.55M-4.46M3.09M-19.34M-9.56M2.71M-287K9.69M15.8M8.91M31.3M4.9M2.8M4.1M
Other Non-Cash Items-92.8M-64.22M14.94M-34.53M-14.52M-48.65M26.97M27.18M11.02M1.93M4.27M-15.79M-6.24M-112.65M11.63M9.8M-16.56M30.77M-1.27M1.99M5.13M-2.5M35.04M5.16M15.7M1.78M1.59M-500K-2M-3.3M-200K
Working Capital Changes-137.81M-47.42M-65.63M36.53M17.63M-177.66M24.77M15.81M1.98M-83.48M4.67M52.91M-39.53M10.27M-23.79M21.16M-51.52M107K58.06M20.8M-111.97M-8.58M-3.05M-14.38M-8.29M-858K-22.18M-2.3M-4.3M-37.4M-4.9M
Change in Receivables-117.76M-19.09M-56.56M30.91M82.71M-124.71M-76.4M6.5M-11.34M-1.78M-16.5M51.66M-21.43M19.38M-23.69M28.72M-46.49M-6.99M89.05M-7.94M-15.46M-55.58M-18M-35.13M6.02M1.29M13.85M-15.3M13M-24.4M-5.6M
Change in Inventory-65.82M-40.43M-32.77M67.9M-24.19M-119.51M5.21M39.56M27.51M-86.29M6.66M41.09M1.38M5.96M-4.83M-15.68M-17.25M22.7M44.59M20.41M-56.79M-5.98M-26.21M2.95M-13.74M14.98M-22.84M13M-4.9M1.3M-10.1M
Change in Payables88.91M000-82.71M00-6.5M00000000000000000000000
Cash from Investing37.47M-24.91M-606.93M135.08M-242M29.07M-125.62M-40.46M-187.1M-33.42M-53.06M-190.81M-38.42M-2.98M-16.38M-26.7M-1.99M-6.32M-28.3M-62.5M-14.05M-15.27M-70.59M-36.18M14.97M-48.88M-78.02M-23.1M-201.1M-90.1M-15.1M
Capital Expenditures-69.45M-68.81M-80.2M-54.02M-37.64M-31.83M-43.88M-31.16M-38.48M-46.13M-37.5M-28.83M-39.17M-41.35M-56.83M-18.75M-18.68M-13.94M-22.26M-29.87M-41.21M-18.45M-19.98M-27.24M-23.27M-49.08M-63.46M-40.8M-214M-74.7M-19.3M
CapEx % of Revenue1.59%1.65%2.13%1.58%0.95%0.84%1.83%1.28%1.53%2.04%1.82%1.37%1.66%1.92%2.59%0.78%0.91%0.9%0.87%1.11%1.64%1.07%1.45%2.73%2.44%4.7%5.26%3.49%23.03%8.4%2.69%
Acquisitions57.04M39.11M-611.39M07.85M50.06M-72.65M-12.54M-169.29M-21.71M-20.53M-171.84M-30.14M-55.28M-11.56M-6.88M-2.02M611K81K-32.24M3.63M-6.94M-56.95M0-27.78M0-15.24M-700K-158.5M00
Investments-------------------------------
Other Investing24.52M5.78M14.3M22.02M13.5M10.84M-9.09M3.24M22.28M37.74M4.97M9.87M30.89M93.64M52.01M-1.07M18.71M7.01M-6.12M-385K23.53M10.11M6.33M-8.95M66.01M200K683K18.4M171.4M-15.4M4.2M
Cash from Financing-222.18M-394.62M-160.48M-104.51M-102.66M-376.72M-92.26M-139.69M-28.27M-244.57M-22.56M-41.26M-10.55M-13.64M-408.65M-6.94M-6.39M-8.15M-166.06M-15.81M19.6M-11.47M-292.34M-3.5M-45.67M-54.18M-88.69M-73.2M113.3M10M-15M
Debt Issued (Net)-129K-185K175K-271K-137K-330.72M-57.12M-110.36M29.32M-43.12M4.69M-24.57M6.21M-143K36.4M5.41M6.85M-239K-152.44M-2.13M26.7M-1.09M-6.61M-3.89M-34.12M-55.91M-42.99M-44.7M106.1M9.4M-16.3M
Equity Issued (Net)-74.98M-243.62M-48.68M-19.3M-38.05M-4.86M-5.57M-1.76M-33.56M0000719K-427.45M3.88M0-870K-32K1.07M6.61M4.27M-23.66M389K-11.55M1.73M-45.7M-28.6M3.5M600K1.3M
Dividends Paid-119.83M-109.05M-89.11M-66.87M-55.79M-29.14M-22.34M-22.32M-22.7M-196.94M-21.22M-16.9M-16.82M-13.94M-14.89M-15.15M-15.81M-16.39M-14.85M-14.82M-14.78M-14.65M-259.88M00000000
Share Repurchases-74.98M-243.62M-48.68M-19.3M-38.05M-4.86M-5.57M-1.76M-33.56M000-58K0-427.45M0-418K-870K-32K-54K-1.09M-551K-42.64M0-14.75M0-48.41M-29.7M000
Other Financing-27.23M-41.77M-22.86M-18.07M-8.68M-12M-7.23M-5.24M-1.32M-4.5M-6.03M212K60K-278K-2.71M-1.09M1.83M7.9M1.26M73K1.06M0-2.19M0000100K3.7M00
Net Change in Cash522.66M328.21M-135.33M708.93M374.92M-37M29.33M20.9M-49.42M-231.05M76.47M-77.29M40.33M112.87M-315.23M120.02M48.14M67.14M-29.76M108.15M70.79M82.24M-207.64M37.49M95.74M21.59M-49.19M68.9M10.6M-27M-15M
Free Cash Flow652.18M686.64M565.71M618.74M686.3M279.87M201.19M169.38M129.41M-2.14M120.28M130.78M51.43M87.16M51.47M135M37.68M63.45M158.67M155.97M23.33M90.99M134.78M46.43M102.45M76.69M55.02M124M-115.1M-21.8M59.4M
FCF Margin %14.92%16.43%15.01%18.09%17.23%7.42%8.39%6.97%5.16%-0.09%5.85%6.23%2.18%4.04%2.35%5.58%1.83%4.1%6.2%5.78%0.93%5.26%9.77%4.65%10.75%7.34%4.56%10.61%-12.38%-2.45%8.27%
FCF Growth %29.03%21.38%-8.57%-9.84%145.22%39.11%18.78%30.89%6158.57%-101.78%-8.03%154.27%-40.99%69.34%-61.87%258.28%-40.61%-60.01%1.73%568.47%-74.36%-32.49%190.28%-54.68%33.6%39.39%-55.63%207.73%-427.98%-136.7%324.29%
FCF per Share5.886.194.975.446.072.461.781.501.13-0.021.051.150.450.770.361.770.500.852.132.100.311.231.830.611.381.030.721.57-1.45-0.280.76
FCF Conversion (FCF/Net Income)0.77x0.99x1.07x1.12x1.10x0.67x1.76x1.99x1.61x0.51x1.58x1.82x0.89x0.74x1.31x1.78x0.65x16.55x2.24x1.61x0.43x1.18x1.95x1.62x1.61x1.88x1.28x1.66x1.31x0.76x1.29x
Interest Paid0000013.9M19.8M25.4M25.2M13.8M7.1M8.1M5.7M4.9M00000000000000000
Taxes Paid0000000000000000000000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrong
Balance SheetFortress
Cash FlowMixed
Top Statement Risk

Commodity price volatility exposure

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Faces Working Capital

As reported in recent financial statements, MLI's operating cash flow to net income ratio fluctuated significantly, reaching a low of 0.33 in 2026Q1, which suggests that earnings quality is periodically pressured by substantial working capital requirements rather than purely operational performance or non-cash accounting adjustments.

The divergence between net income and operating cash flow in the most recent quarter highlights the impact of inventory and receivables management on liquidity. Investors should monitor whether this trend represents a temporary build-up of inventory to meet demand or a structural shift in the cash conversion cycle.

FCF Volatility Reflects Cyclical Nature

Based on the provided cash flow data, MLI's free cash flow margin has shown significant variance, peaking at 27.1% in 2025Q3 before contracting to 5.2% in 2026Q1, indicating that the company's ability to generate surplus cash is highly sensitive to the timing of working capital swings.

While the company remains consistently cash-generative, the volatility in FCF margins suggests that the business is not immune to the cyclicality of the metal fabrication industry. This pattern warrants further investigation into whether the recent contraction in FCF is a precursor to a broader slowdown in cash generation.

Working Capital Swings Impact Liquidity

According to the quarterly cash flow statements, MLI experienced a substantial $155.0 million outflow related to working capital changes in 2026Q1, a sharp reversal from the $81.0 million inflow observed in 2025Q3, which underscores the company's susceptibility to inventory and trade credit fluctuations.

The significant magnitude of these working capital swings suggests that the company's cash position is heavily influenced by its inventory procurement strategy and the timing of customer collections. This volatility may mask the underlying strength of the core manufacturing business during periods of rapid commodity price changes.

Conservative Capital Allocation Strategy Persists

As indicated by the financial data, MLI has utilized its cash reserves to fund $75.0 million in share repurchases during 2026Q1, while maintaining a consistent dividend policy, reflecting a management approach that prioritizes shareholder returns despite the absence of large-scale, transformative acquisitions in the recent period.

The company's ability to fund these activities while maintaining a fortress balance sheet suggests a disciplined approach to capital allocation. However, the lack of aggressive reinvestment into the business may indicate that management sees limited opportunities for high-return internal growth at this stage of the cycle.

MLI — Frequently Asked Questions

Quick answers to the most common questions about buying MLI stock.

How much cash does Mueller Industries, Inc. (MLI) generate from operations?

Mueller Industries, Inc. (MLI) generated $755.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Mueller Industries, Inc.'s free cash flow?

Mueller Industries, Inc. (MLI) generated $686.6M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Mueller Industries, Inc.'s capital expenditure (CapEx)?

Mueller Industries, Inc. (MLI) spent $68.8M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Mueller Industries, Inc. distribute cash to shareholders?

In 2025, Mueller Industries, Inc. (MLI) returned $109.0M to shareholders via cash dividends and spent $243.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.